Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $107k initial cash invested.
-4.03%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$3,321
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,679 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,400
Closing costs
1%
$4,220
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$3,679
Mortgage P&I
63%
$2,106
Property Taxes
9%
$293
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365